Link-Asia International Medtech Group Ltd
HKEX:1143
Cash Flow Statement
Cash Flow Statement
Link-Asia International Medtech Group Ltd
Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||
Net Income |
68
|
0
|
69
|
0
|
23
|
0
|
0
|
0
|
55
|
0
|
44
|
0
|
(76)
|
0
|
(121)
|
0
|
(44)
|
0
|
(163)
|
0
|
(170)
|
0
|
(44)
|
0
|
(48)
|
0
|
8
|
|
Depreciation & Amortization |
21
|
0
|
23
|
0
|
31
|
0
|
0
|
0
|
22
|
0
|
33
|
0
|
18
|
0
|
16
|
0
|
17
|
0
|
57
|
0
|
48
|
0
|
35
|
0
|
30
|
0
|
29
|
|
Other Non-Cash Items |
24
|
0
|
32
|
0
|
46
|
0
|
0
|
0
|
(54)
|
0
|
(36)
|
0
|
26
|
0
|
61
|
0
|
(3)
|
0
|
71
|
0
|
88
|
0
|
(4)
|
0
|
7
|
0
|
(7)
|
|
Cash Taxes Paid |
16
|
0
|
15
|
0
|
9
|
0
|
0
|
0
|
15
|
0
|
8
|
0
|
14
|
0
|
1
|
0
|
5
|
0
|
5
|
0
|
(1)
|
0
|
2
|
0
|
6
|
0
|
2
|
|
Cash Interest Paid |
4
|
0
|
6
|
0
|
7
|
0
|
0
|
0
|
11
|
0
|
6
|
0
|
0
|
0
|
2
|
0
|
4
|
0
|
3
|
1
|
5
|
0
|
4
|
0
|
4
|
0
|
3
|
|
Change in Working Capital |
(83)
|
(67)
|
(86)
|
(104)
|
(65)
|
(97)
|
21
|
31
|
25
|
44
|
(25)
|
55
|
25
|
(88)
|
8
|
(66)
|
(66)
|
5
|
(27)
|
(77)
|
18
|
(35)
|
(88)
|
(48)
|
115
|
(24)
|
(160)
|
|
Cash from Operating Activities |
30
N/A
|
46
+54%
|
38
-17%
|
20
-48%
|
35
+77%
|
4
-89%
|
21
+451%
|
31
+48%
|
62
+96%
|
44
-28%
|
15
-65%
|
55
+254%
|
(6)
N/A
|
(88)
-1 278%
|
(36)
+59%
|
(66)
-84%
|
(96)
-44%
|
5
N/A
|
(62)
N/A
|
(77)
-23%
|
(16)
+79%
|
(35)
-121%
|
(101)
-185%
|
(48)
+53%
|
104
N/A
|
(24)
N/A
|
(129)
-432%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||
Capital Expenditures |
(16)
|
(22)
|
(20)
|
(17)
|
(17)
|
(17)
|
(14)
|
(17)
|
(26)
|
(27)
|
(26)
|
(18)
|
(8)
|
(7)
|
(6)
|
(10)
|
(41)
|
(36)
|
(9)
|
(9)
|
(3)
|
(5)
|
(22)
|
(24)
|
(8)
|
(3)
|
(3)
|
|
Other Items |
(9)
|
(2)
|
(25)
|
(25)
|
(14)
|
(26)
|
(10)
|
(13)
|
(26)
|
(2)
|
(168)
|
(155)
|
28
|
211
|
85
|
(152)
|
(2)
|
71
|
10
|
(120)
|
(92)
|
22
|
26
|
7
|
10
|
28
|
52
|
|
Cash from Investing Activities |
(25)
N/A
|
(24)
+3%
|
(45)
-87%
|
(42)
+8%
|
(31)
+25%
|
(44)
-39%
|
(24)
+45%
|
(30)
-26%
|
(52)
-72%
|
(30)
+43%
|
(194)
-555%
|
(173)
+11%
|
21
N/A
|
204
+880%
|
79
-61%
|
(162)
N/A
|
(43)
+73%
|
35
N/A
|
1
-98%
|
(128)
N/A
|
(95)
+26%
|
17
N/A
|
4
-79%
|
(18)
N/A
|
2
N/A
|
26
+1 112%
|
49
+89%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
134
|
134
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
192
|
0
|
0
|
0
|
297
|
0
|
0
|
0
|
0
|
42
|
42
|
52
|
113
|
67
|
11
|
101
|
127
|
|
Net Issuance of Debt |
34
|
(30)
|
(10)
|
7
|
28
|
35
|
32
|
13
|
5
|
9
|
(87)
|
(79)
|
90
|
28
|
(68)
|
(6)
|
(2)
|
(19)
|
(38)
|
(17)
|
(6)
|
(22)
|
(39)
|
(22)
|
(6)
|
(25)
|
(25)
|
|
Cash Paid for Dividends |
(52)
|
(41)
|
(16)
|
(21)
|
(19)
|
(14)
|
(14)
|
(16)
|
0
|
(12)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
0
|
(14)
|
(14)
|
0
|
0
|
4
|
4
|
(1)
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
|
Cash from Financing Activities |
(18)
N/A
|
48
N/A
|
94
+95%
|
(13)
N/A
|
9
N/A
|
24
+162%
|
21
-12%
|
(5)
N/A
|
(6)
-31%
|
3
N/A
|
99
+3 065%
|
113
+15%
|
90
-20%
|
28
-69%
|
229
+715%
|
291
+27%
|
(2)
N/A
|
(19)
-946%
|
(38)
-102%
|
24
N/A
|
35
+49%
|
30
-15%
|
75
+149%
|
45
-39%
|
5
-90%
|
76
+1 515%
|
102
+35%
|
|
Change in Cash | ||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
3
|
(2)
|
2
|
5
|
1
|
1
|
3
|
1
|
(1)
|
3
|
1
|
(1)
|
(3)
|
(5)
|
(0)
|
1
|
2
|
2
|
1
|
0
|
2
|
3
|
1
|
2
|
(4)
|
(12)
|
(2)
|
|
Net Change in Cash |
(10)
N/A
|
68
N/A
|
89
+31%
|
(30)
N/A
|
14
N/A
|
(14)
N/A
|
21
N/A
|
(2)
N/A
|
3
N/A
|
21
+685%
|
(79)
N/A
|
(7)
+91%
|
101
N/A
|
139
+37%
|
271
+95%
|
62
-77%
|
(139)
N/A
|
23
N/A
|
(99)
N/A
|
(181)
-83%
|
(74)
+59%
|
14
N/A
|
(22)
N/A
|
(19)
+16%
|
107
N/A
|
65
-39%
|
19
-70%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||
Free Cash Flow |
14
N/A
|
24
+73%
|
19
-21%
|
3
-84%
|
19
+510%
|
(13)
N/A
|
7
N/A
|
14
+104%
|
36
+152%
|
17
-52%
|
(11)
N/A
|
36
N/A
|
(14)
N/A
|
(95)
-579%
|
(42)
+56%
|
(77)
-82%
|
(137)
-78%
|
(31)
+77%
|
(72)
-132%
|
(86)
-20%
|
(19)
+77%
|
(41)
-111%
|
(123)
-202%
|
(72)
+42%
|
96
N/A
|
(27)
N/A
|
(132)
-393%
|